[SARAWAK] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 38.59%
YoY- 118.37%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 300,402 260,572 309,473 281,685 44,767 44,157 64,035 181.03%
PBT 82,260 68,449 77,652 49,343 25,611 27,709 157,095 -35.11%
Tax -17,324 -16,507 -28,403 -15,157 -501 -1,368 -2,978 224.50%
NP 64,936 51,942 49,249 34,186 25,110 26,341 154,117 -43.88%
-
NP to SH 63,763 51,940 48,573 32,980 23,797 26,341 154,117 -44.56%
-
Tax Rate 21.06% 24.12% 36.58% 30.72% 1.96% 4.94% 1.90% -
Total Cost 235,466 208,630 260,224 247,499 19,657 17,816 -90,082 -
-
Net Worth 2,155,796 2,141,385 2,098,031 2,036,552 1,574,627 2,692,635 2,650,345 -12.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 59,292 - - - 17,513 -
Div Payout % - - 122.07% - - - 11.36% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,155,796 2,141,385 2,098,031 2,036,552 1,574,627 2,692,635 2,650,345 -12.89%
NOSH 1,518,166 1,518,713 1,520,312 1,519,815 1,183,930 1,170,711 1,167,553 19.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.62% 19.93% 15.91% 12.14% 56.09% 59.65% 240.68% -
ROE 2.96% 2.43% 2.32% 1.62% 1.51% 0.98% 5.81% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.79 17.16 20.36 18.53 3.78 3.77 5.48 135.93%
EPS 4.20 3.42 3.20 2.17 2.01 2.25 13.20 -53.49%
DPS 0.00 0.00 3.90 0.00 0.00 0.00 1.50 -
NAPS 1.42 1.41 1.38 1.34 1.33 2.30 2.27 -26.91%
Adjusted Per Share Value based on latest NOSH - 1,519,815
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.66 17.06 20.26 18.44 2.93 2.89 4.19 181.06%
EPS 4.17 3.40 3.18 2.16 1.56 1.72 10.09 -44.60%
DPS 0.00 0.00 3.88 0.00 0.00 0.00 1.15 -
NAPS 1.4112 1.4017 1.3734 1.3331 1.0307 1.7626 1.7349 -12.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.24 1.20 1.25 1.25 1.25 1.39 1.41 -
P/RPS 6.27 6.99 6.14 6.74 33.06 36.85 25.71 -61.06%
P/EPS 29.52 35.09 39.12 57.60 62.19 61.78 10.68 97.32%
EY 3.39 2.85 2.56 1.74 1.61 1.62 9.36 -49.28%
DY 0.00 0.00 3.12 0.00 0.00 0.00 1.06 -
P/NAPS 0.87 0.85 0.91 0.93 0.94 0.60 0.62 25.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 25/05/06 27/02/06 25/11/05 15/08/05 20/05/05 27/04/05 -
Price 1.24 1.23 1.22 1.12 1.29 1.22 1.36 -
P/RPS 6.27 7.17 5.99 6.04 34.12 32.35 24.80 -60.11%
P/EPS 29.52 35.96 38.19 51.61 64.18 54.22 10.30 102.15%
EY 3.39 2.78 2.62 1.94 1.56 1.84 9.71 -50.51%
DY 0.00 0.00 3.20 0.00 0.00 0.00 1.10 -
P/NAPS 0.87 0.87 0.88 0.84 0.97 0.53 0.60 28.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment